HUBB · Hubbell Incorporated
$517.022026-07-21Sector: Industrials; Industry: Electrical Equipment & Parts; Sub-Industry: Industrial Machinery & Supplies & Components
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$249
-51.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($249 · $278) Analysts Range ($503 · $600) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $5.4B | — | 19.3% | 23.0% | $800MM | −$1.1B | −$325MM | 8.0% | — | 17.1% | $4.7B | $14.25 | — |
| 2024.Q4 | $5.4B | 0.0% | 19.3% | 22.1% | $809MM | $144MM | $954MM | 8.7% | — | 17.6% | $4.5B | $14.25 | — |
| 2025.Q1 | $5.6B | 4.8% | 19.4% | 21.4% | $858MM | −$92MM | $766MM | 8.5% | — | 18.4% | $4.8B | $14.59 | — |
| 2025.Q4 | $5.6B | 0.0% | 19.4% | 20.3% | $870MM | −$985MM | −$116MM | 8.7% | — | 16.3% | $5.8B | $14.59 | — |
| 2026.Q1 | $6.0B | 6.5% | 20.8% | 20.4% | $991MM | −$882MM | $109MM | 8.2% | — | 16.9% | $5.9B | $16.99 | 22.1 |
| italics below = DCF projection · 10yr Rev CAGR: 4% |
| 2027.Q1 | $6.2B | +3.9% | 20.8% | 20.4% | $1.0B | −$228MM | $801MM | 8.2% | $741MM | 17.2% | $6.1B | $19.32 | 26.8 |
| 2028.Q1 | $6.5B | +3.9% | 20.5% | 20.4% | $1.1B | −$240MM | $815MM | 8.2% | $695MM | 16.9% | $6.3B | $19.78 | 26.1 |
| 2029.Q1 | $6.7B | +3.9% | 20.2% | 20.3% | $1.1B | −$252MM | $828MM | 8.3% | $653MM | 16.7% | $6.6B | $20.26 | 25.5 |
| 2030.Q1 | $7.0B | +3.9% | 19.9% | 20.3% | $1.1B | −$265MM | $840MM | 8.3% | $612MM | 16.4% | $6.9B | $20.74 | 24.9 |
| 2031.Q1 | $7.3B | +4.0% | 19.2% | 20.2% | $1.1B | −$279MM | $835MM | 8.4% | $561MM | 15.9% | $7.1B | $20.90 | 24.7 |
|
| Term. Yr+ | $9.2B | 4.1% | 19.2% | 20.0% | $1.4B | −$444MM | $974MM | 8.6% | $9.7B | 13.1% | — | — | — |
Active scenario IV: $249 (-51.8% vs market)